Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.56% first-year return on $139k initial cash invested.
-23.56%
Cash On Cash
1.86%
Cap Rate
0.28
DSCR
$2,226
Rent
-$2,730
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,226 income − $4,956 expenses = $2,730 out of pocket
Investment Breakdown
|
Purchase Price
$662k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$132k
Closing costs
1%
$6,621
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,226
Total Expenses
$4,956
Mortgage P&I
164%
$3,647
Property Taxes
16%
$355
Home Insurance
11%
$238
HOA
6%
$137
Property Management
10%
$223
CapEx
5%
$111
Vacancy
6%
$134
Maintenance
5%
$111
Other
0%
$0